[MRCB] QoQ Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[MRCB] MALAYSIAN RESOURCES CORPORATION BERHAD
Announcement Date
31-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 111.81%
YoY- -66.76%
Quarter Report
Latest QR
Upcoming QR
MRCB's Result
MRCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 1,448,450 787,116 904,914 906,836 1,199,484 1,187,414 1,185,870 14.22%
PBT 61,303 -83,476 -65,038 22,856 -152,916 -250,044 -390,316 -
Tax -54,585 -6,838 -6,510 -7,160 -22,950 -20,657 -17,326 114.45%
NP 6,718 -90,314 -71,548 15,696 -175,866 -270,701 -407,642 -
-
NP to SH 15,834 -79,161 -54,428 20,804 -176,143 -270,721 -407,922 -
-
Tax Rate 89.04% - - 31.33% - - - -
Total Cost 1,441,732 877,430 976,462 891,140 1,375,350 1,458,115 1,593,512 -6.43%
-
Net Worth 4,512,184 4,417,275 4,491,601 4,557,643 4,579,703 4,548,819 4,548,819 -0.53%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 44,675 - - - 44,120 - - -
Div Payout % 282.15% - - - 0.00% - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 4,512,184 4,417,275 4,491,601 4,557,643 4,579,703 4,548,819 4,548,819 -0.53%
NOSH 4,467,509 4,467,509 4,467,509 4,412,046 4,412,046 4,412,046 4,412,046 0.83%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 0.46% -11.47% -7.91% 1.73% -14.66% -22.80% -34.37% -
ROE 0.35% -1.79% -1.21% 0.46% -3.85% -5.95% -8.97% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 32.42 17.73 20.45 20.55 27.19 26.91 26.88 13.26%
EPS 0.36 -1.79 -1.22 0.48 -3.99 -6.13 -9.24 -
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.01 0.995 1.015 1.033 1.038 1.031 1.031 -1.35%
Adjusted Per Share Value based on latest NOSH - 4,412,046
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 32.70 17.77 20.43 20.47 27.08 26.81 26.77 14.22%
EPS 0.36 -1.79 -1.23 0.47 -3.98 -6.11 -9.21 -
DPS 1.01 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.0187 0.9972 1.014 1.0289 1.0339 1.0269 1.0269 -0.53%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.355 0.395 0.405 0.46 0.475 0.47 0.47 -
P/RPS 1.09 2.23 1.98 2.24 1.75 1.75 1.75 -27.00%
P/EPS 100.16 -22.15 -32.93 97.56 -11.90 -7.66 -5.08 -
EY 1.00 -4.51 -3.04 1.03 -8.40 -13.06 -19.67 -
DY 2.82 0.00 0.00 0.00 2.11 0.00 0.00 -
P/NAPS 0.35 0.40 0.40 0.45 0.46 0.46 0.46 -16.61%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/02/22 26/11/21 30/08/21 31/05/21 25/02/21 23/11/20 28/08/20 -
Price 0.355 0.35 0.395 0.43 0.415 0.465 0.505 -
P/RPS 1.09 1.97 1.93 2.09 1.53 1.73 1.88 -30.39%
P/EPS 100.16 -19.63 -32.12 91.19 -10.39 -7.58 -5.46 -
EY 1.00 -5.09 -3.11 1.10 -9.62 -13.20 -18.31 -
DY 2.82 0.00 0.00 0.00 2.41 0.00 0.00 -
P/NAPS 0.35 0.35 0.39 0.42 0.40 0.45 0.49 -20.04%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment